Semi Detached W3 5 beds 3 baths

Vyner Road London W3

London, England · W3

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£18,363

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£46,800	£47,502	£48,215	£49,420	£50,655	£242,592
Total Expenses	£43,790	£43,873	£43,954	£44,085	£44,219	£219,922
Profit Before Tax	£3,010	£3,629	£4,260	£5,335	£6,436	£22,670
Profit After Tax	£2,438	£2,940	£3,451	£4,321	£5,213	£18,363
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£2,450	£26,940	£46,291	£61,329	£44,929	£181,940
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	6%	11%	15%	11%	43%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change